Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Hathway Bhawani Cabletel & Datacom Ltd

HATHWAYB
BSE
12.37
10.55%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Hathway Bhawani Cabletel & Datacom Ltd

HATHWAYB
BSE
12.37
10.55%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
10Cr
Close
Close Price
12.37
Industry
Industry
Entertainment - Electronic Media
PE
Price To Earnings
PS
Price To Sales
4.19
Revenue
Revenue
2Cr
Rev Gr TTM
Revenue Growth TTM
-6.64%
PAT Gr TTM
PAT Growth TTM
-525.00%
Peer Comparison
How does HATHWAYB stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
HATHWAYB
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
111111111111
Growth YoY
Revenue Growth YoY%
-15.0-16.1-9.5-5.7-11.8-11.8-11.916.71.70.0-1.7-22.1
Expenses
ExpensesCr
111111111111
Operating Profit
Operating ProfitCr
000000000000
OPM
OPM%
2.90.010.412.1-10.0-6.7-3.420.86.63.310.30.0
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000000000
Tax
TaxCr
000000000000
PAT
PATCr
000000000000
Growth YoY
PAT Growth YoY%
75.0-145.4-71.4-133.3-800.0-20.0-300.02,400.088.966.7175.0-178.3
NPM
NPM%
-1.5-7.33.0-1.5-15.0-10.0-6.829.9-1.6-3.35.2-30.0
EPS
EPS
0.0-0.10.00.0-0.1-0.1-0.10.30.00.00.0-0.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
161713555443332
Growth
Revenue Growth%
6.0-26.3-61.7-3.33.4-10.5-12.5-19.9-12.2-4.3-6.9
Expenses
ExpensesCr
181813733333332
Operating Profit
Operating ProfitCr
-2-10-222210000
OPM
OPM%
-13.6-3.9-3.5-36.433.046.635.828.714.26.41.65.0
Other Income
Other IncomeCr
000300000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111110000000
PBT
PBTCr
-3-1-1002110000
Tax
TaxCr
00000-2000000
PAT
PATCr
-3-1-1004110000
Growth
PAT Growth%
56.634.098.6278.916,705.9-71.1-25.5-78.7-125.3200.9-492.6
NPM
NPM%
-19.2-7.9-7.0-0.30.575.924.520.95.5-1.61.7-7.1
EPS
EPS
-3.7-1.7-1.10.00.04.61.31.00.2-0.10.1-0.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
888888888888
Reserves
ReservesCr
-10-11-12-12-12-8-7-6-6-6-6-6
Current Liabilities
Current LiabilitiesCr
141616675311110
Non Current Liabilities
Non Current LiabilitiesCr
200400000000
Total Liabilities
Total LiabilitiesCr
141312634433332
Current Assets
Current AssetsCr
677110000010
Non Current Assets
Non Current AssetsCr
765524332222
Total Assets
Total AssetsCr
141312634433332

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
212-520100000
Investing Cash Flow
Investing Cash FlowCr
-100000000000
Financing Cash Flow
Financing Cash FlowCr
00-13-2-1-100000
Net Cash Flow
Net Cash FlowCr
100-100000000
Free Cash Flow
Free Cash FlowCr
102-52010000
CFO To PAT
CFO To PAT%
-66.5-43.4-234.937,133.38,208.29.9134.3-1.613.4-482.5-44.8-5.9
CFO To EBITDA
CFO To EBITDA%
-94.0-88.3-474.7258.0116.016.292.1-1.25.3120.1-47.18.3

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
86323813191213139
Price To Earnings
Price To Earnings
0.00.00.00.0129.02.012.423.872.80.0319.4-50.8
Price To Sales
Price To Sales
0.50.30.30.50.71.63.05.04.05.05.03.6
Price To Book
Price To Book
-4.5-1.8-0.8-0.6-0.8-28.416.411.76.97.77.25.3
EV To EBITDA
EV To EBITDA
-3.6-6.3-3.0-2.91.83.38.417.128.676.9309.571.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
99.8100.0100.0100.0100.0100.0100.0100.0100.0100.0100.052.7
OPM
OPM%
-13.6-3.9-3.5-36.433.046.635.828.714.26.41.65.0
NPM
NPM%
-19.2-7.9-7.0-0.30.575.924.520.95.5-1.61.7-7.1
ROCE
ROCE%
735.339.521.5-34.5-7.0-886.3177.558.414.3-2.33.3-9.8
ROE
ROE%
170.242.422.20.3-0.6-1,402.6132.249.49.5-2.52.4-10.4
ROA
ROA%
-23.0-10.4-7.4-0.20.784.629.825.76.5-1.71.6-7.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Hathway Bhawani Cabletel & Datacom Limited** is a specialized provider of **Cable Television (CATV) Network Services** based in **Maharashtra, India**. The company operates as a key subsidiary within the broader **Reliance Industries Limited** ecosystem, under the immediate parentage of **Hathway Cable and Datacom Limited**. Its business model is centered on a single reportable segment: the delivery of domestic cable TV services through a subscription-based revenue model. --- ### **Corporate Structure and Strategic Ownership** The company benefits from a robust corporate lineage, providing it with operational stability and access to large-scale infrastructure. * **Ultimate Parent:** **Reliance Industries Limited**. * **Immediate Parent:** **Hathway Cable and Datacom Limited**. * **Promoter Holding:** **65.22%** (following a reclassification in **October 2024**). * **Subsidiary Consolidation:** In **February 2026**, the company completed the acquisition of the remaining **49% equity stake** (15,190 shares) in **Hathway Bhawani NDS Network Limited** for **₹15,190**. This transaction transitioned the unit into a **wholly owned subsidiary**, allowing for full operational integration. --- ### **Operational Footprint and Infrastructure Synergy** The company’s primary theater of operations is **Maharashtra**, with a concentrated presence in **Thane**. To maintain a lean and efficient cost structure, the company leverages the resources of its fellow subsidiary, **Hathway Digital Limited (HDL)**. * **Service Agreements:** The company operates under a perpetual MOU and business support agreements with **HDL** (valid until **March 31, 2026**). These agreements cover essential infrastructure, marketing, and subscription services. * **Related-Party Transactions (FY 2024-25):** * **Purchases from HDL:** **₹90.10 lakhs**. * **Sales to HDL:** **₹1.2 crore**. * **Human Capital:** The company maintains a lean workforce of **10 permanent employees** (as of March 31, 2025). --- ### **Strategic Response to Industry Disruption** To counter the dual threats of **Over-the-Top (OTT)** platforms and the rise of **Free Dish**, management has shifted focus toward **premiumization** and **customer retention**. * **ARPU Rationalization:** Implementing innovative **Distribution Platform Subscriber (DPO) packs** and flexible bundles that allow subscribers to swap channels, effectively reducing churn. * **Content Protection:** Advocating for "paywalls" on OTT platforms to ensure TV content is not provided for free simultaneously with broadcasts, protecting the value of the linear TV subscription. * **HD Adoption:** Incentivizing the transition to **High Definition (HD) hardware** and promoting regional HD content to drive higher **Average Revenue Per User (ARPU)**. * **Market Expansion:** Targeting "TV dark homes" through potential **Public-Private Partnerships**, including the distribution of subsidized **Set-Top Boxes (STBs)** in sensitive or border areas and the development of low-cost receiver products. --- ### **Financial Performance and Segment Metrics** The company operates in a single segment (**Cable Television Network Services**), meaning the nature and uncertainty of cash flows are uniform across its portfolio. #### **Consolidated Financial Summary** | Particulars (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Revenue from Operations** | **2.57** | **2.68** | **3.06** | | **Profit / (Loss) After Tax (PAT)** | **0.0433** | **(0.0429)** | **0.1697** | | **Transfer to Reserves** | **Nil** | **Nil** | **Nil** | #### **Subsidiary Performance: Hathway Bhawani NDS Network Limited** The NDS unit has faced a declining turnover trend prior to its full acquisition: * **FY 2024-25:** **₹54.28 lakhs** * **FY 2023-24:** **₹64.90 lakhs** * **FY 2022-23:** **₹75.32 lakhs** #### **Balance Sheet Observations** * **Trade Receivables:** Increased significantly to **₹25.90 lakhs** in FY25 (from **₹2.33 lakhs** in FY24). * **Contract Liabilities:** Unearned revenue (advance billings) decreased to **₹5.63 lakhs**. * **Dividend Policy:** The Board has **not recommended any dividend** for the reported periods, opting to retain liquidity for operations. --- ### **Market Segmentation and Competitive Outlook** The company categorizes its market into three distinct tiers to tailor its service delivery: | Segment | Strategic Focus | Key Risks | | :--- | :--- | :--- | | **High-end / Nuclear Families** | **HD adoption** and premium DPO packs | Migration to **OTT apps** | | **Phase 3 & 4 (HSM)** | Affordable, tailor-made regional packs | Competition from **Free Dish** | | **Digital Platforms** | **Delayed catch-up viewing** models | Content cannibalization by free online access | --- ### **Risk Management and Regulatory Contingencies** The company operates under a risk management framework overseen by its parent, **HCDL**, focusing on internal controls and legal compliance. #### **The DOT License Fee Dispute** The most significant contingent liability involves long-standing disputes with the **Department of Telecommunications (DOT)**: * **Nature of Demand:** Show Cause cum Demand notices for FY **2005-06 to 2007-08** and **2009-10 to 2014-15**. * **Financial Impact:** Total demand of **₹41.3 crore** (including interest and penalties). * **Management Position:** The company is contesting these demands and has **not created a financial provision**, citing strong legal grounds. #### **Operational and Financial Risks** * **Credit & Liquidity:** Credit risk is mitigated by a geographically distributed customer base. Liquidity is managed via **rolling cash flow forecasts**. * **Regulatory Compliance:** In **October 2024**, the company received a Stock Exchange advisory regarding a delay in disclosing a **Promoter Reclassification** application. Additionally, as of mid-2023, **76,735 Equity Shares** held by promoters remained in physical form, a technical non-compliance with **Regulation 31(2)** of SEBI (LODR). * **Employee Obligations:** The company manages an unfunded defined benefit gratuity plan. Recent implementation of the **New Labour Code** resulted in a past service cost of **₹0.97 lakhs** as of **April 2026**. The plan is sensitive to **salary inflation** and **government bond yields** (used as the discount rate). --- ### **Internal Governance and Monitoring** The company employs a structured internal control system to ensure operational efficiency: * **Management Committee:** Conducts regular reviews of **Key Performance Indicators (KPIs)** and variance analyses. * **Audit Committee:** Receives structured operational reports to monitor financial integrity and regulatory adherence. * **Revenue Recognition:** Strictly follows **Ind AS 108**, recognizing revenue on an accrual basis net of **GST**.